59561

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$288,025

Cash Investment

$-27,116

Annual Net Cash Flow

-9.4%

Annual Return

Purchase Cost

Purchase Price
$999,360
Buyer's Premium
Purchase Closing Costs
$9,994
Loan Points
$19,987
Loan Closing Costs
$8,212
Total Acquisition Cost
$1,037,553
Rehab Budget
$249,800
Total Project Cost
$1,287,353
Rental Loan Funding
$999,328
Total Cash Investment
$288,025

Loan Terms

Rental Loan Amount
$999,328
Annual Loan Payment
$72,451
Debt Coverage Ratio
0.63
Loan Points
$19,987
Loan Closing Costs
$8,212
Up Front Financing Cost
$28,199

Closing Costs

Deed/Transfer Tax - County
%
$1,999
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,996
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,994
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$4,397
Misc.
Total Loan Closing
$8,212

Rental Income

Monthly Market Rent
$4,700
Potential Gross Rent
$56,400
Vacancy Factor
%
$2,820
Effective Gross Rent
$53,580
Property Taxes
%
$3,348
Hazard Insurance
%
$4,397
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$8,245
Net Operating Income
$45,335
Purchase Cap Rate
3.52%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.